0.682
Revenue¥B
1.558
1.607
1.598
1.662
1.731
1.755
1.752
1.750
1.790
1.838
0.756
1.21%
1.96%
81
5.75
Revenue growth%
25.09
25.24
24.77
22.76
19.99
18.98
17.82
16.83
19.32
16.42
8.98
17.82
19.65
14
26.16
Gross margin%
23.01
20.80
22.72
24.91
26.30
27.46
30.41
28.87
30.81
28.69
5.36
28.87
26.88
72
18.41
Operating margin%
11.03
13.68
13.10
11.44
10.09
12.03
11.59
11.50
11.54
12.84
24.43
11.59
11.56
15
29.55
Net margin%
9.89
8.72
10.38
11.05
10.92
9.64
10.14
10.54
8.28
6.49
10.89
9.64
10.01
71
12.45
P/E ratio (avg)x
9.633
9.206
10.03
9.107
8.016
7.913
8.640
9.296
10.13
10.07
26.23
9.296
9.251
29
7.172
EV/EBITx
38.44
42.57
49.11
51.97
48.50
49.72
49.93
46.42
47.37
44.92
23.73
47.37
47.94
69
21.96
FCF yield (avg)%
14.14
11.78
13.56
14.50
15.46
17.57
15.01
14.64
13.38
12.87
22.77
14.64
14.32
61
27.00
FCF margin%
0.40
1.60
2.94
1.99
1.61
0.40
0.40
0.40
0.40
1.58
17.26
0.40
0.99
52
0.835
FCF / Net incomex
1.619
1.533
1.339
1.376
1.420
1.536
1.368
1.244
1.180
1.284
1.656
1.284
1.372
94
29.64
ROIC%
28.75
27.07
25.92
26.14
27.12
24.12
22.76
20.85
23.28
22.17
20.82
22.76
25.02
91
9.76
Return on equity%
11.37
9.28
8.55
7.22
4.46
3.69
4.03
4.12
7.02
8.23
24.54
4.12
7.12
73
4.52
Return on assets%
32.96
31.92
29.91
32.24
33.75
33.09
35.22
34.20
35.45
36.60
18.70
35.22
33.42
52
0.76
EPS¥
1.47
1.48
1.53
1.52
1.55
1.46
1.42
1.36
1.38
1.18
0.84
(5.29%)
(1.85%)
—
24.31
EPS growth%
15.87
15.12
14.94
11.96
14.03
14.58
15.20
16.96
14.33
17.21
20.27
15.20
15.03
9
1.83
Bookvalue per sh¥
1.52
1.44
1.38
1.34
1.28
1.40
1.29
1.22
1.34
1.35
1.31
0.92%
(0.71%)
—
2.06
FCF per share¥
1.10
0.99
0.89
0.80
0.77
0.78
0.84
0.77
0.76
0.71
0.67
(1.62%)
(4.79%)
—
1.56
Dividend per sh¥
1.32
1.12
1.18
1.26
1.17
1.07
1.07
1.11
1.02
0.95
1.29
(4.10%)
(2.59%)
—
27.47
Div yield (avg)%
11.04
11.57
10.23
8.45
8.55
10.01
9.68
10.64
12.74
14.77
29.93
10.64
10.44
35
8.03
Payout ratio%
0.40
3.19
2.48
4.62
6.30
6.15
8.76
6.15
7.29
9.82
24.99
7.29
6.15
60
433.1
Shares (diluted)M
521.6
496.3
548.5
610.7
661.5
687.9
652.5
660.2
620.9
604.6
433.1
(1.78%)
1.29%
41
23.57
Buyback yield%
22.01
24.90
22.36
24.17
21.36
18.63
21.18
19.92
22.32
21.48
8.20
21.18
21.75
32
0.905
D/E ratiox
0.652
0.710
0.788
0.916
1.003
1.039
1.128
1.167
1.091
1.155
0.385
1.128
1.021
13
199.2
Enterprise value¥M
647.4
681.5
750.6
761.0
699.9
799.6
749.6
801.2
911.7
871.3
209.3
4.48%
3.83%
59
1.695
LT debt¥B
0.214
0.219
0.255
0.290
0.299
0.316
0.338
0.351
0.374
0.421
1.024
7.09%
8.28%
47
Revenue
¥1.838B
1.96%
1.00×
Cost of revenue
¥1.253B
1.76%
0.98×
Operating expenses
¥346.6M
2.52%
1.06×
Cash and investments
17.19%
Spread over hurdle
(2.94%)